Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2.6M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.4M |
Expense Breakdown
| Player Wages | $8.6M |
| Staff Wages | $49K |
| Transfer Amortization | $160K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2029 |
$9.9M |
$11.1M |
$-1.3M |
$77.0M |
| Jan 2029 |
$12.9M |
$10.9M |
$2.0M |
$78.1M |
| Dec 2028 |
$11.3M |
$10.9M |
$349K |
$76.0M |
| Nov 2028 |
$13.9M |
$11.4M |
$2.5M |
$75.5M |
| Oct 2028 |
$10.3M |
$11.0M |
$-711K |
$72.8M |
| Sep 2028 |
$6.3M |
$10.0M |
$-3.7M |
$73.3M |
| Aug 2028 |
$5.7M |
$10.3M |
$-4.6M |
$84.1M |
| Jul 2028 |
$5.6M |
$10.1M |
$-4.5M |
$88.5M |
| Jun 2028 |
$14.9M |
$8.3M |
$6.7M |
$92.8M |
| May 2028 |
$8.4M |
$9.8M |
$-1.4M |
$86.0M |
| Apr 2028 |
$8.5M |
$8.9M |
$-417K |
$87.2M |
| Mar 2028 |
$9.3M |
$9.4M |
$-129K |
$87.5M |